|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
874
|
890
|
784
|
615
|
637
|
848
|
694
|
26
|
1,438
|
805
|
880
|
970
|
889
|
814
|
673
|
668
|
728
|
696
|
736
|
783
|
858
|
916
|
885
|
841
|
1,236
|
1,252
|
732
|
887
|
891
|
1,077
|
1,121
|
1,119
|
1,168
|
1,483
|
1,310
|
1,215
|
1,421
|
1,709
|
1,389
|
1,366
|
1,437
|
2,006
|
|
営業キャッシュフロー
|
-
|
36,982
|
16,621
|
21,288
|
20,727
|
34,557
|
19,384
|
22,101
|
27,168
|
18,213
|
18,449
|
12,530
|
30,278
|
20,527
|
15,729
|
27,752
|
27,108
|
30,442
|
25,728
|
22,024
|
20,997
|
29,311
|
34,277
|
23,452
|
40,951
|
18,581
|
34,287
|
35,473
|
22,596
|
52,018
|
32,226
|
23,759
|
-
|
81,368
|
33,305
|
11,052
|
52,655
|
57,481
|
42,489
|
44,067
|
18,518
|
61,687
|
41,803
|
35,150
|
54,790
|
43,787
|
46,853
|
44,774
|
52,159
|
44,150
|
41,960
|
49,986
|
68,362
|
33,545
|
71,793
|
44,852
|
51,047
|
55,425
|
|
資本的支出
|
-4,998
|
-830
|
-1,161
|
-1,921
|
-3,439
|
-2,957
|
-1,761
|
-1,600
|
-679
|
-2,468
|
-421
|
-1,166
|
-2,667
|
-4,235
|
-520
|
-2,414
|
-1,678
|
-4,886
|
-2,298
|
-1,693
|
-1,541
|
-3,403
|
-24
|
-993
|
-1,784
|
-2,643
|
-1,566
|
234
|
-1,606
|
-120
|
-2,821
|
-1,705
|
-1,565
|
-1,942
|
-1,659
|
-467
|
138
|
-862
|
-280
|
-667
|
-442
|
-1,497
|
-113
|
-439
|
-717
|
-1,111
|
-408
|
-1,217
|
-983
|
-3,372
|
-575
|
-3,580
|
-1,672
|
-6,540
|
-2,512
|
-1,821
|
-3,791
|
-1,958
|
|
投資キャッシュフロー
|
-
|
-58,544
|
-73,967
|
-81,111
|
-21,375
|
-78,573
|
-34,908
|
-111,653
|
4,217
|
-92,361
|
-38,083
|
-129,929
|
55,554
|
-27,357
|
-28,692
|
-165,234
|
-110,380
|
-77,730
|
-51,609
|
-148,808
|
-55,324
|
-54,106
|
-46,200
|
-191,087
|
-114,087
|
-110,832
|
-223,798
|
-183,663
|
-13,162
|
-22,007
|
-106,458
|
-198,797
|
-
|
-32,540
|
-56,418
|
-567,302
|
36,519
|
4,543
|
-149,238
|
-93,810
|
-53,850
|
-301,661
|
-132,123
|
-177,249
|
-265,324
|
-210,176
|
-24,269
|
-75,771
|
-109,968
|
-148,278
|
-23,690
|
-31,851
|
34,799
|
-255,863
|
39,296
|
-179,565
|
100,455
|
-114,406
|
|
自己株式の取得による支出
|
3
|
99
|
2,617
|
0
|
0
|
1,084
|
566
|
53
|
1,649
|
5
|
1,401
|
14,396
|
545
|
0
|
2,964
|
1,714
|
3,530
|
1,762
|
8,005
|
0
|
25
|
0
|
41
|
0
|
0
|
0
|
785
|
1
|
31
|
8,454
|
7,258
|
6,421
|
1,406
|
0
|
-
|
-
|
-
|
-
|
6,621
|
13,777
|
9,669
|
3,069
|
2,175
|
4,661
|
0
|
0
|
766
|
1,411
|
10,293
|
-1
|
-
|
-
|
-
|
-
|
455
|
2,840
|
6,380
|
4,195
|
|
長期借入れによる収入
|
156
|
717
|
-
|
-
|
1,273
|
9,296
|
4,912
|
7,123
|
-6,084
|
551
|
5,647
|
144
|
1,394
|
-24
|
0
|
0
|
0
|
-
|
10,000
|
832
|
5
|
10,000
|
10,000
|
9,999
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
10,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
72
|
745
|
199
|
69
|
92
|
5,313
|
9,189
|
17,107
|
-5,983
|
806
|
6,096
|
165
|
5,172
|
227
|
459
|
284
|
181
|
326
|
387
|
5,316
|
225
|
501
|
401
|
25,389
|
225
|
613
|
636
|
472
|
451
|
176
|
1,718
|
334
|
447
|
196
|
1,917
|
426
|
367
|
195
|
2,035
|
835
|
418
|
10,172
|
2,440
|
20,974
|
326
|
1,790
|
2,727
|
328
|
328
|
67
|
11,264
|
276
|
1,052
|
38
|
1,727
|
188
|
422
|
10
|
|
財務キャッシュフロー
|
-
|
52,839
|
627
|
92,295
|
-17,618
|
56,136
|
-3,953
|
93,116
|
-7,640
|
62,434
|
33,409
|
140,950
|
-121,499
|
-8,691
|
16,037
|
145,916
|
69,763
|
62,820
|
31,387
|
114,798
|
56,910
|
37,275
|
-4,265
|
151,553
|
96,526
|
70,860
|
162,630
|
241,498
|
-40,018
|
-44,808
|
42,834
|
203,845
|
-
|
-92,948
|
62,047
|
614,187
|
-115,194
|
26,807
|
199,656
|
183,236
|
203,167
|
127,879
|
-17,975
|
6,970
|
46,375
|
171,582
|
-51,344
|
49,635
|
56,269
|
122,661
|
-67,024
|
170,194
|
-203,043
|
177,783
|
-13,096
|
61,002
|
-86,352
|
-35,420
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,005
|
69,281
|
43,031
|
47,256
|
53,467
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.9
|
56.2
|
33.8
|
36.1
|
40.2
|